DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 3.23B | 4.27B | 5.48B |
Implied Share Price | $372.65 | $493.12 | $632.15 |
Upside | 250.86% | 364.29% | 495.19% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 3.23B | 4.27B | 5.48B |
Implied Share Price | $372.65 | $493.12 | $632.15 |
Upside | 250.86% | 364.29% | 495.19% |